[UTDPLT] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
22-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -21.51%
YoY- -7.84%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 CAGR
Revenue 642,908 525,500 481,869 399,654 334,036 294,317 318,909 41.98%
PBT 76,751 199,661 186,673 91,912 118,429 149,661 117,644 -19.22%
Tax -15,141 -44,695 -49,966 -16,202 -22,525 -25,601 -36,116 -35.25%
NP 61,610 154,966 136,707 75,710 95,904 124,060 81,528 -13.06%
-
NP to SH 59,693 154,146 135,785 74,825 95,325 123,586 81,190 -14.25%
-
Tax Rate 19.73% 22.39% 26.77% 17.63% 19.02% 17.11% 30.70% -
Total Cost 581,298 370,534 345,162 323,944 238,132 170,257 237,381 56.48%
-
Net Worth 2,662,919 2,667,067 2,563,371 2,704,398 2,642,180 1,708,914 2,629,736 0.62%
Dividend
31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 2,662,919 2,667,067 2,563,371 2,704,398 2,642,180 1,708,914 2,629,736 0.62%
NOSH 416,268 416,268 416,268 416,268 416,268 416,268 208,134 41.42%
Ratio Analysis
31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 9.58% 29.49% 28.37% 18.94% 28.71% 42.15% 25.56% -
ROE 2.24% 5.78% 5.30% 2.77% 3.61% 7.23% 3.09% -
Per Share
31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 CAGR
RPS 155.00 126.69 116.17 96.35 80.53 106.43 153.77 0.39%
EPS 14.39 37.16 32.74 18.04 22.98 44.69 39.15 -39.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.42 6.43 6.18 6.52 6.37 6.18 12.68 -28.84%
Adjusted Per Share Value based on latest NOSH - 416,268
31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 CAGR
RPS 154.45 126.24 115.76 96.01 80.25 70.70 76.61 41.98%
EPS 14.34 37.03 32.62 17.98 22.90 29.69 19.50 -14.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.3971 6.4071 6.158 6.4968 6.3473 4.1053 6.3174 0.62%
Price Multiplier on Financial Quarter End Date
31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 CAGR
Date 31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 -
Price 15.00 13.68 13.70 14.44 14.64 13.30 24.82 -
P/RPS 9.68 10.80 11.79 14.99 18.18 12.50 16.14 -22.55%
P/EPS 104.23 36.81 41.85 80.05 63.70 29.76 63.40 28.21%
EY 0.96 2.72 2.39 1.25 1.57 3.36 1.58 -22.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 2.13 2.22 2.21 2.30 2.15 1.96 9.26%
Price Multiplier on Announcement Date
31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 CAGR
Date 26/04/22 08/11/21 22/07/21 22/04/21 09/11/20 27/07/20 23/04/20 -
Price 16.90 14.04 13.62 14.70 14.40 13.54 25.52 -
P/RPS 10.90 11.08 11.72 15.26 17.88 12.72 16.60 -18.96%
P/EPS 117.43 37.78 41.61 81.49 62.66 30.30 65.19 34.21%
EY 0.85 2.65 2.40 1.23 1.60 3.30 1.53 -25.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 2.18 2.20 2.25 2.26 2.19 2.01 14.38%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment